TCO Calculation |
---|
Insurance |
Fuel Cost |
Tyre Change Cost |
Service Cost |
Depreciation |
TCO |
TCO/KMS |
TCO Calculation | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total |
---|---|---|---|---|---|---|
Insurance Cost | 1,44,974 | 86,889 | 71,692 | 61,557 | 46,326 | 4,11,438 |
Fuel Cost | 2,85,000 | 2,87,850 | 2,90,729 | 2,93,636 | 2,96,572 | 14,53,787 |
Tyre Change Cost | 0 | 0 | 1,70,340 | 0 | 1,70,340 | 3,40,680 |
Service Cost | 38,400 | 76,800 | 76,800 | 76,800 | 76,800 | 3,45,600 |
Depreciation | 5,11,111 | 1,70,370 | 3,40,741 | 3,40,741 | 3,40,741 | 17,03,704 |
TCO | 9,79,485 | 6,21,909 | 9,50,302 | 7,72,734 | 9,30,779 | 42,55,209 |
TCO/KM | 40.81 | 25.91 | 39.6 | 32.2 | 38.78 | 35.46 |